Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,970£5,982£5,992£6,003£6,014£29,961
Profit Before Tax£-5,970£-5,982£-5,992£-6,003£-6,014£-29,961
Profit After Tax £-5,970£-5,982£-5,992£-6,003£-6,014£-29,961
Change In Property Value£5,100£8,755£11,031£11,693£10,329£46,908
Net Return£-870£2,773£5,039£5,690£4,315£16,947
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-1%3%6%7%5%20%